Portuaria Cabo Froward SA
SGO:FROWARD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Portuaria Cabo Froward SA
SGO:FROWARD
|
CL |
|
Heritage Foods Ltd
NSE:HERITGFOOD
|
IN |
|
Lazard Ltd
NYSE:LAZ
|
BM |
|
Acorn Energy Inc
NASDAQ:ACFN
|
US |
|
R
|
Render Cube SA
WSE:RND
|
PL |
|
Warner Music Group Corp
NASDAQ:WMG
|
US |
|
Bakrie & Brothers Tbk PT
IDX:BNBR
|
ID |
|
Jtc PLC
LSE:JTC
|
JE |
Income Statement
Earnings Waterfall
Portuaria Cabo Froward SA
Income Statement
Portuaria Cabo Froward SA
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
17
N/A
|
5
-72%
|
10
+109%
|
10
0%
|
23
+138%
|
9
-61%
|
9
-5%
|
14
+58%
|
18
+30%
|
19
+6%
|
17
-9%
|
17
+1%
|
20
+17%
|
22
+7%
|
25
+15%
|
27
+9%
|
26
-7%
|
27
+4%
|
28
+5%
|
27
-2%
|
29
+6%
|
30
+4%
|
31
+3%
|
31
+1%
|
31
-2%
|
29
-7%
|
27
-7%
|
25
-6%
|
26
+4%
|
25
-4%
|
25
+2%
|
26
+3%
|
26
-2%
|
29
+13%
|
32
+12%
|
37
+16%
|
41
+10%
|
43
+4%
|
43
+1%
|
44
+2%
|
44
+1%
|
47
+6%
|
51
+8%
|
49
-3%
|
51
+3%
|
49
-4%
|
49
0%
|
50
+2%
|
49
-2%
|
50
+3%
|
45
-10%
|
41
-8%
|
41
-1%
|
40
-2%
|
42
+6%
|
43
+3%
|
44
+2%
|
43
-3%
|
39
-8%
|
38
-3%
|
36
-5%
|
35
-4%
|
35
+1%
|
37
+5%
|
38
+3%
|
38
-1%
|
36
-4%
|
36
+0%
|
37
+2%
|
38
+2%
|
38
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11)
|
(2)
|
(6)
|
(6)
|
(15)
|
(6)
|
(5)
|
(8)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(20)
|
(19)
|
(19)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(16)
|
(19)
|
(21)
|
(24)
|
(26)
|
(24)
|
(24)
|
(25)
|
(27)
|
(28)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(23)
|
(24)
|
(25)
|
(27)
|
(28)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
|
| Gross Profit |
5
N/A
|
3
-51%
|
4
+61%
|
4
0%
|
8
+92%
|
3
-67%
|
4
+53%
|
6
+48%
|
6
-3%
|
7
+13%
|
4
-35%
|
4
-3%
|
7
+71%
|
7
+0%
|
8
+20%
|
10
+14%
|
7
-25%
|
8
+13%
|
9
+9%
|
8
-9%
|
9
+15%
|
10
+9%
|
11
+6%
|
11
-1%
|
10
-4%
|
9
-11%
|
8
-16%
|
8
-1%
|
9
+26%
|
9
-3%
|
11
+15%
|
11
+4%
|
11
-5%
|
13
+25%
|
13
0%
|
16
+22%
|
17
+7%
|
17
0%
|
19
+12%
|
20
+2%
|
20
+0%
|
20
+4%
|
23
+11%
|
21
-9%
|
24
+16%
|
22
-7%
|
23
+1%
|
24
+6%
|
23
-3%
|
24
+6%
|
21
-15%
|
18
-13%
|
16
-9%
|
15
-9%
|
16
+5%
|
16
-1%
|
17
+8%
|
15
-8%
|
13
-17%
|
12
-2%
|
11
-15%
|
10
-9%
|
10
+1%
|
11
+15%
|
12
+6%
|
12
+1%
|
11
-9%
|
11
-2%
|
12
+8%
|
12
+4%
|
13
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Operating Income |
3
N/A
|
1
-71%
|
2
+115%
|
2
N/A
|
6
+172%
|
2
-68%
|
2
+10%
|
4
+81%
|
4
+8%
|
5
+19%
|
3
-23%
|
3
-17%
|
4
+23%
|
4
+4%
|
5
+37%
|
6
+24%
|
5
-22%
|
6
+15%
|
6
+9%
|
5
-14%
|
6
+18%
|
7
+10%
|
7
+4%
|
7
-2%
|
6
-7%
|
5
-26%
|
3
-44%
|
3
+2%
|
4
+63%
|
5
+7%
|
7
+48%
|
7
+8%
|
9
+16%
|
11
+31%
|
11
-2%
|
14
+23%
|
13
-1%
|
13
-3%
|
15
+16%
|
15
+2%
|
15
-1%
|
16
+6%
|
18
+9%
|
16
-9%
|
19
+19%
|
18
-8%
|
18
+3%
|
19
+5%
|
18
-3%
|
20
+8%
|
16
-19%
|
13
-17%
|
12
-12%
|
10
-12%
|
11
+7%
|
11
-1%
|
12
+11%
|
11
-8%
|
8
-24%
|
8
-2%
|
7
-21%
|
5
-20%
|
5
+1%
|
7
+24%
|
7
+7%
|
7
+0%
|
6
-21%
|
6
+1%
|
6
+13%
|
7
+7%
|
8
+19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(0)
|
(0)
|
(2)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
4
N/A
|
(1)
N/A
|
2
N/A
|
2
N/A
|
4
+168%
|
2
-47%
|
0
-78%
|
2
+340%
|
2
-25%
|
3
+60%
|
2
-2%
|
1
-70%
|
3
+270%
|
3
+2%
|
4
+29%
|
6
+56%
|
3
-45%
|
4
+15%
|
4
+19%
|
3
-26%
|
4
+38%
|
5
+15%
|
5
+5%
|
5
0%
|
5
-8%
|
3
-30%
|
1
-61%
|
2
+16%
|
3
+109%
|
3
+9%
|
6
+66%
|
6
+4%
|
7
+23%
|
10
+41%
|
10
+0%
|
13
+27%
|
13
-1%
|
12
-6%
|
14
+16%
|
15
+3%
|
15
+3%
|
16
+5%
|
17
+8%
|
15
-11%
|
17
+13%
|
16
-9%
|
17
+4%
|
17
+3%
|
17
-1%
|
17
+4%
|
14
-20%
|
12
-14%
|
11
-6%
|
11
-4%
|
11
+5%
|
10
-14%
|
10
+2%
|
9
-6%
|
6
-32%
|
7
+12%
|
6
-11%
|
5
-18%
|
6
+11%
|
7
+16%
|
7
+1%
|
6
-14%
|
5
-18%
|
6
+21%
|
6
+1%
|
7
+20%
|
8
+15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
1
|
(0)
|
(0)
|
0
|
(3)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
(3)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
3
|
0
|
1
|
1
|
3
|
1
|
1
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
4
|
3
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
1
|
1
|
0
|
1
|
2
|
3
|
3
|
5
|
7
|
8
|
10
|
10
|
10
|
11
|
11
|
12
|
13
|
13
|
11
|
12
|
11
|
12
|
12
|
12
|
11
|
9
|
8
|
9
|
9
|
10
|
7
|
6
|
6
|
3
|
5
|
6
|
6
|
7
|
6
|
5
|
2
|
2
|
5
|
3
|
6
|
7
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3
N/A
|
0
-89%
|
1
+229%
|
1
N/A
|
3
+186%
|
1
-61%
|
1
+13%
|
3
+90%
|
3
-5%
|
3
+10%
|
2
-38%
|
2
-2%
|
2
+39%
|
2
+2%
|
4
+53%
|
3
-20%
|
2
-23%
|
3
+39%
|
3
+0%
|
3
+1%
|
4
+11%
|
4
+10%
|
4
-6%
|
4
+3%
|
3
-19%
|
1
-54%
|
1
-58%
|
0
-44%
|
1
+297%
|
2
+32%
|
3
+81%
|
3
-3%
|
5
+54%
|
7
+47%
|
8
+7%
|
10
+38%
|
10
-4%
|
10
-4%
|
11
+14%
|
11
+3%
|
12
+8%
|
13
+6%
|
13
+3%
|
11
-14%
|
12
+6%
|
11
-9%
|
12
+6%
|
12
+1%
|
12
+3%
|
11
-8%
|
9
-22%
|
8
-3%
|
9
+3%
|
9
+8%
|
10
+5%
|
7
-25%
|
6
-20%
|
6
+10%
|
3
-50%
|
5
+43%
|
6
+32%
|
6
-8%
|
7
+27%
|
6
-13%
|
5
-13%
|
2
-59%
|
2
-13%
|
5
+150%
|
3
-33%
|
6
+92%
|
7
+5%
|
|
| EPS (Diluted) |
0.03
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.01
-67%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.01
-50%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.04
+100%
|
0.06
+50%
|
0.07
+17%
|
0.1
+43%
|
0.09
-10%
|
0.09
N/A
|
0.1
+11%
|
0.1
N/A
|
0.11
+10%
|
0.11
N/A
|
0.11
N/A
|
0.09
-18%
|
0.11
+22%
|
0.09
-18%
|
0.1
+11%
|
0.1
N/A
|
0.11
+10%
|
0.1
-9%
|
0.08
-20%
|
0.07
-12%
|
0.08
+14%
|
0.08
N/A
|
0.09
+12%
|
0.06
-33%
|
0.05
-17%
|
0.06
+20%
|
0.03
-50%
|
0.04
+33%
|
0.05
+25%
|
0.05
N/A
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.02
-60%
|
0.02
N/A
|
0.04
+100%
|
0.03
-25%
|
0.06
+100%
|
0.06
N/A
|
|